As of 2024-12-14, the Intrinsic Value of Brunner Investment Trust PLC (BUT.L) is 1,267.47 GBP. This BUT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,475.00 GBP, the upside of Brunner Investment Trust PLC is -14.10%.

The range of the Intrinsic Value is 1,027.03 - 1,680.04 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,027.03 - 1,680.04	1,267.47	-14.1%
DCF (Growth 10y)	1,201.11 - 1,870.43	1,450.27	-1.7%
DCF (EBITDA 5y)	604.32 - 749.27	642.02	-56.5%
DCF (EBITDA 10y)	881.45 - 1,084.69	950.47	-35.6%
Fair Value	5,957.38 - 5,957.38	5,957.38	303.89%
P/E	768.28 - 1,830.11	1,325.32	-10.1%
EV/EBITDA	608.42 - 1,189.64	862.06	-41.6%
EPV	762.88 - 972.86	867.87	-41.2%
DDM - Stable	1,535.79 - 3,367.47	2,451.63	66.2%
DDM - Multi	740.10 - 1,258.04	931.64	-36.8%